1 Beaulieu RoadLivermore FallsME04254
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 1 Beaulieu Road, Livermore Falls, ME, 04254 in Livermore Falls speaks for itself: 29.43% gross on a $117,500 price, generating $2,881/mo in rent and $2,140/mo in net income after the $528/mo debt service. DSCR 5.46, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $25,676 stacks alongside $32,463 in projected five-year appreciation and $1,082/yr in principal reduction. Projected total cumulative return: $182,332.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 29.4% | 6.0% |
| Monthly Cash Flow | $2,140 | $350 |
City averages based on Livermore Falls market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,881 |
| Total Monthly Debt Service | $695 |
| DSCR Ratio | 4.15x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1920
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 04254, Livermore Falls, ME area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,474 (100%) |
| Owner Occupied HU | 881 (59.8%) |
| Renter Occupied HU | 429 (29.1%) |
| Vacant Housing Units | 164 (11.1%) |
| Median Home Value | $160,511 |
| Average Home Value | $188,286 |
Housing Distribution
Address Breakdown
Residential
1,391
Single Family
1,298
Multi-Family
93
Businesses
86
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 1920
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 04254, Livermore Falls, ME area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,474 (100%) |
| Owner Occupied HU | 881 (59.8%) |
| Renter Occupied HU | 429 (29.1%) |
| Vacant Housing Units | 164 (11.1%) |
| Median Home Value | $160,511 |
| Average Home Value | $188,286 |
Housing Distribution
Address Breakdown
Residential
1,391
Single Family
1,298
Multi-Family
93
Businesses
86
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Hearth & Key Realty
Mls Name: Maine Listings
Mls ID: #1629693